<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£17,980</td><td>£18,051</td><td>£18,134</td><td>£18,219</td><td>£18,313</td><td>£90,697</td></tr><tr><td>Profit Before Tax</td><td>£-2,488</td><td>£-2,326</td><td>£-2,017</td><td>£-1,699</td><td>£-1,297</td><td>£-9,827</td></tr><tr><td>Profit After Tax      </td><td>£-2,488</td><td>£-2,326</td><td>£-2,017</td><td>£-1,699</td><td>£-1,297</td><td>£-9,827</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,201</td><td>£21,152</td><td>£24,344</td><td>£25,804</td><td>£93,376</td></tr><tr><td>Net Return</td><td>£8,387</td><td>£8,875</td><td>£19,135</td><td>£22,645</td><td>£24,508</td><td>£83,549</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>17%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>